1.274
Revenue$M
19.40
19.43
19.69
20.30
20.86
20.87
21.62
22.19
22.83
23.57
1.346
2.47%
2.16%
67
14.20
Revenue growth%
33.08
34.78
33.27
34.57
32.57
32.35
34.36
33.76
31.31
28.77
26.25
32.35
33.17
90
17.62
Gross margin%
29.13
30.47
28.97
29.73
27.92
29.64
32.40
32.72
34.62
36.25
24.10
32.72
30.10
76
5.85
Operating margin%
14.90
14.38
12.70
12.44
12.72
12.80
15.26
15.86
18.07
19.30
20.58
15.86
14.64
76
21.74
Net margin%
27.74
29.55
29.77
28.52
25.56
22.58
20.39
18.36
20.07
17.37
13.52
20.07
24.07
84
14.69
P/E ratio (avg)x
8.432
8.569
7.666
7.584
8.162
7.948
8.295
8.330
8.301
8.516
32.27
8.301
8.298
73
32.42
EV/EBITx
6.845
7.515
6.764
7.182
7.608
8.067
7.821
6.958
6.670
6.179
12.62
6.958
7.070
46
15.42
FCF yield (avg)%
26.36
24.61
27.09
27.93
30.30
33.26
33.24
36.13
35.99
38.30
21.67
35.99
31.77
62
14.17
FCF margin%
12.93
11.52
8.89
8.35
6.98
8.97
10.35
8.13
9.36
10.50
6.81
9.36
9.16
62
0.688
FCF / Net incomex
1.533
1.785
2.050
2.127
2.446
2.341
2.314
2.354
2.623
2.813
0.351
2.354
2.327
37
19.43
ROIC%
26.49
29.25
30.53
27.93
26.99
27.93
27.13
25.56
26.49
24.91
18.92
26.49
27.06
32
28.30
Return on equity%
9.77
7.11
8.37
7.40
6.26
8.41
7.84
6.72
3.75
2.80
20.92
6.72
7.25
11
17.08
Return on assets%
3.84
3.85
1.04
2.02
1.79
0.40
0.40
0.40
1.47
0.40
8.95
0.40
1.26
33
—
EPS$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.92%
8.14%
—
17.25
EPS growth%
11.39
8.73
7.17
7.66
6.80
3.96
1.67
0.40
3.10
3.85
3.24
3.10
5.38
90
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.01%
9.11%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.35%)
(1.43%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.49%
8.85%
—
4.49
Div yield (avg)%
0.40
2.63
4.02
2.78
1.13
3.96
1.56
2.25
0.40
1.03
20.41
1.56
1.90
38
19.39
Payout ratio%
7.84
10.27
7.72
5.20
3.06
2.28
1.85
1.30
0.40
2.11
4.54
1.85
2.67
41
1.360
Shares (diluted)B
0.967
0.868
0.920
0.945
0.873
0.891
0.786
0.692
0.684
0.661
1.420
(5.41%)
(4.80%)
72
15.46
Buyback yield%
0.40
0.40
0.40
0.40
0.40
1.57
0.40
0.40
0.40
0.40
3.42
0.40
0.40
76
0.745
D/E ratiox
0.130
0.128
0.137
0.149
0.134
0.135
0.137
0.136
0.137
0.148
0.871
0.137
0.136
74
9.218
Enterprise value$M
10.46
12.41
14.59
15.86
18.39
19.01
18.73
22.55
26.12
26.48
3.934
7.56%
9.68%
23
9.754
LT debt$M
7.643
6.715
6.535
6.682
6.213
6.450
6.768
6.472
6.663
7.103
12.27
2.71%
(0.96%)
42
Revenue
$23.57M
2.16%
1.00×
Cost of revenue
$13.80M
2.24%
1.01×
Operating expenses
$3.404M
1.91%
0.98×
Property and equipment
19.51%
Spread over hurdle
37.30%